Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.54% first-year return on $46,851 initial cash invested.
-1.54%
Cash On Cash
6.72%
Cap Rate
1.03
DSCR
$1,812
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $1,872 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$1,872
Mortgage P&I
67%
$1,218
Property Taxes
6%
$103
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0